Airbnb Investor Score
-$5,778
Annual Profit
5.2%
Cap Rate
-6.1%
Cash on Cash
$38,128
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $136/night at 69% occupancy.Projected nightly rate is $143/night at 73% occupancy.
Top 61% of comparables
Top 38% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$40,560
Avg annual revenue
73%
Avg occupancy rate
$143
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$70k
$100k
Sign up to see the data on 40 all comparables
-$5,778
Profit
Revenue
$38,128
Operating Expenses
$18,637
Operating Income
$19,491
Mortgage & Taxes
$25,269
Profit (Cash Flow)
-$5,778
$94,658
Cash Investment
Down Payment
$74,920
Renos & Furnishing
$8,500
Closing Costs
$11,238
Total
$94,658
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.1%
Cap Rate
5.2%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$17,779
Deductible property tax
$3,709
Your total deduction
$44,062
Your adjusted annual income
$150,000 - $44,062 = $105,938
Taxes on $105,938 (30%)
$31,781
Your old tax bill
$45,000
Your new tax bill
$31,781
Estimated tax savings
$13,219
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
5,401 sqft
Year built:
1992
Size:
1,380 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 5,401 sqft
- Building area: 1,380 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Garage - Attached
- Amenities: Dishwasher, Dryer, Microwave, Refrigerator, Washer
- Price per square foot: $271
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 112528279500010370
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $292,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $374,600
Schools
- High School: Poinciana High School with 4/10 star rating